59274

Rental Analyzer

Use the Rental Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the calculation.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%

$93,244

Cash Investment

$1,417

Annual Net Cash Flow

1.5%

Annual Return

Purchase Cost

Purchase Price
$314,210
Buyer's Premium
Purchase Closing Costs
$3,199
Loan Points
$6,285
Loan Closing Costs
$5,198
Total Acquisition Cost
$328,892
Rehab Budget
$78,600
Total Project Cost
$407,492
Rental Loan Funding
$314,248
Total Cash Investment
$93,244

Loan Terms

Rental Loan Amount
$314,248
Annual Loan Payment
$22,783
Debt Coverage Ratio
1.06
Loan Points
$6,285
Loan Closing Costs
$5,198
Up Front Financing Cost
$11,482

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,199
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,199
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Loan Reserve
(Months)
$0
Prepaid Insurance
(Months)
$1,383
Misc.
Total Loan Closing
$5,198

Rental Income

Monthly Market Rent
$2,700
Potential Gross Rent
$32,400
Vacancy Factor
%
$1,620
Effective Gross Rent
$30,780
Property Taxes
%
$4,697
Hazard Insurance
%
$1,383
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$6,580
Net Operating Income
$24,200
Purchase Cap Rate
5.94%
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.